5950 Beaudry DrHoustonTX77035
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Ziffy AI Summary
A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |
- Attractive rent-to-price ratio for income stability
- Good fit for DSCR financing with healthy coverage
Investment Highlights
Rental property for sale in Houston at 5950 Beaudry Dr, Houston, TX, 77035 priced at $357,000 pairs $2,663/mo rent with $115/mo cash flow after a $1,747/mo payment. Total monthly income equals $2,663/mo, and annual cash flow comes to $1,385/yr on $118,346 invested. Return on cash invested is 21.08% in year one, and rental yield stands at 8.95% on a $357,000 basis. Equity gained on principal adds $2,304/yr, and 5% annual appreciation accumulates to $98,633 by year five. Five-year ROI measures 110.38% and total cumulative return in cash reaches $130,636. For financing, Ziffy Mortgage’s DSCR program evaluates $2,663/mo property income against a $1,747/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 1965
7,980 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 77035, Houston, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 14,070 (100%) |
| Owner Occupied HU | 5,341 (38.0%) |
| Renter Occupied HU | 7,467 (53.1%) |
| Vacant Housing Units | 1,262 ( 9.0%) |
| Median Home Value | $328,034 |
| Average Home Value | $345,633 |
Housing Distribution
Address Breakdown
Residential
15,713
Single Family
7,397
Multi-Family
8,316
Businesses
794
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Michelle Woodland • Mainstay Brokerage, LLC
Mls Name: HAR
Mls Provider:
Mls ID: #98682621
Disclaimer: Copyright 2025, Houston REALTORS Information Service, Inc. The information provided is exclusively for consumers personal, non-commercial use, and may not be used for any purpose other than to identify prospective properties consumers may be interested in purchasing. Information is deemed reliable but not guaranteed.